Revenue
14.3 million USD
2009-12-31 · USD
60 filing records in this dataset, filed from 1996-05-21 to 2011-08-26. Explore the available filing history and original sources.
14.3 million USD
2009-12-31 · USD
-1.76%
2009-12-31 · %
-760 thousand USD
2009-12-31 · USD
1121000 USD
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
14.3 million USD
2009-01-01 – 2009-12-31
-7.66 million USD
2009-01-01 – 2009-12-31
-908 thousand USD
2010-01-01 – 2010-12-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2011-08-26.
Financial data available through: 2010-12-31.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 14.3 million
–
Current period
USD 10.42 million
–
10420000 − 14296000 = -3876000 USD
14296000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source10420000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 7.66 million
–
Current period
−USD 2.97 million
–
-2973000 − -7662000 = 4689000 USD
-7662000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-2973000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 2.45 million
–
Current period
−USD 908,000
–
-908000 − 2447000 = -3355000 USD
2447000 USD · 2009-01-01 – 2009-12-31
Inspect prior input Prior source-908000 USD · 2010-01-01 – 2010-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | 8101624 | 8360361 Derived | -258737 | 1705383 Derived | -1964120 | 711735 Derived | Source
|
| 2002 2002-01-01 – 2002-12-31 | 8028448 | 7788299 Derived | 240149 | 1614474 Derived | -1374325 | 341068 Derived | Source
|
| 2003 2003-01-01 – 2003-12-31 | 9105000 | 8432000 Derived | 673000 | 1987000 Derived | -1314000 | 4849000 Derived | Source
|
| 2004 2004-01-01 – 2004-12-31 | 12727000 | 10133000 Derived | 2594000 | 2146000 Derived | 448000 | 4106000 Derived | Source
|
| 2005 2005-01-01 – 2005-12-31 | 12261000 | 10142000 Derived | 2119000 | -2097000 Derived | 4216000 | 3892000 Derived | Source
|
| 2006 2006-01-01 – 2006-12-31 | 12037000 | 9897000 Derived | 2140000 | -1007000 Derived | 3147000 | 4345000 Derived | Source
|
| 2007 2007-01-01 – 2007-12-31 | 13485000 | 12361000 Derived | 1124000 | -840000 Derived | 1964000 | 4192000 Derived | Source
|
| 2008 2008-01-01 – 2008-12-31 | 8352000 | 11218000 Derived | -2866000 | -7656000 Derived | 4790000 | -1601000 Derived | Source
|
| 2009 2009-01-01 – 2009-12-31 | 14296000 | 15564000 Derived | -1268000 | 6394000 Derived | -7662000 | Unavailable | Source
|
| 2010 2010-01-01 – 2010-12-31 | 10420000 | Unavailable | Unavailable | Unavailable | -2973000 | Unavailable | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Revenue | 8101624 |
|
| 2002 | Revenue | 8028448 |
|
| 2003 | Revenue | 9105000 |
|
| 2004 | Revenue | 12727000 |
|
| 2005 | Revenue | 12261000 |
|
| 2006 | Revenue | 12037000 |
|
| 2007 | Revenue | 13485000 |
|
| 2008 | Revenue | 8352000 |
|
| 2009 | Revenue | 14296000 |
|
| 2010 | Revenue | 10420000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Year over year | 3.4% |
|
| 2002 | Year over year | -0.9% |
|
| 2003 | Year over year | 13.4% |
|
| 2004 | Year over year | 39.8% |
|
| 2005 | Year over year | -3.7% |
|
| 2006 | Year over year | -1.8% |
|
| 2007 | Year over year | 12% |
|
| 2008 | Year over year | -38.1% |
|
| 2009 | Year over year | 71.2% |
|
| 2010 | Year over year | -27.1% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Operating margin | -3.2% |
|
| 2002 | Operating margin | 3% |
|
| 2003 | Operating margin | 7.4% |
|
| 2004 | Operating margin | 20.4% |
|
| 2005 | Operating margin | 17.3% |
|
| 2006 | Operating margin | 17.8% |
|
| 2007 | Operating margin | 8.3% |
|
| 2008 | Operating margin | -34.3% |
|
| 2009 | Operating margin | -8.9% |
|
| 2010-12-31 | Operating margin | Not reported |
|
| 2001 | Net margin | -24.2% |
|
| 2002 | Net margin | -17.1% |
|
| 2003 | Net margin | -14.4% |
|
| 2004 | Net margin | 3.5% |
|
| 2005 | Net margin | 34.4% |
|
| 2006 | Net margin | 26.1% |
|
| 2007 | Net margin | 14.6% |
|
| 2008 | Net margin | 57.4% |
|
| 2009 | Net margin | -53.6% |
|
| 2010 | Net margin | -28.5% |
|
| 2001 | Free cash flow margin | 8.8% |
|
| 2002 | Free cash flow margin | 4.2% |
|
| 2003 | Free cash flow margin | 53.3% |
|
| 2004 | Free cash flow margin | 32.3% |
|
| 2005 | Free cash flow margin | 31.7% |
|
| 2006 | Free cash flow margin | 36.1% |
|
| 2007 | Free cash flow margin | 31.1% |
|
| 2008 | Free cash flow margin | -19.2% |
|
| 2009 | Free cash flow margin | Not reported |
|
| 2010 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Operating cash flow | 780806 |
|
| 2002 | Operating cash flow | 390307 |
|
| 2003 | Operating cash flow | 4855000 |
|
| 2004 | Operating cash flow | 4141000 |
|
| 2005 | Operating cash flow | 3892000 |
|
| 2006 | Operating cash flow | 4345000 |
|
| 2007 | Operating cash flow | 4221000 |
|
| 2008 | Operating cash flow | -1601000 |
|
| 2009 | Operating cash flow | 2447000 |
|
| 2010 | Operating cash flow | -908000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2001 | Free cash flow | 711735 |
|
| 2002 | Free cash flow | 341068 |
|
| 2003 | Free cash flow | 4849000 |
|
| 2004 | Free cash flow | 4106000 |
|
| 2005 | Free cash flow | 3892000 |
|
| 2006 | Free cash flow | 4345000 |
|
| 2007 | Free cash flow | 4192000 |
|
| 2008 | Free cash flow | -1601000 |
|
| 2009 | Free cash flow | Unavailable |
|
| 2010 | Free cash flow | Unavailable |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001-12-31 | Liabilities / assets | Not reported |
|
| 2002-12-31 | Liabilities / assets | Not reported |
|
| 2003 | Liabilities / assets | 35.4% |
|
| 2004 | Liabilities / assets | 32.5% |
|
| 2005 | Liabilities / assets | 26.9% |
|
| 2006 | Liabilities / assets | 24.2% |
|
| 2007 | Liabilities / assets | 23.8% |
|
| 2008 | Liabilities / assets | 35.1% |
|
| 2009 | Liabilities / assets | 0.9% |
|
| 2010 | Liabilities / assets | 40.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2001 | Current assets / current liabilities | 0.87× |
|
| 2002 | Current assets / current liabilities | 0.93× |
|
| 2003 | Current assets / current liabilities | 1.02× |
|
| 2004 | Current assets / current liabilities | 1.28× |
|
| 2005 | Current assets / current liabilities | 1.6× |
|
| 2006 | Current assets / current liabilities | 2.75× |
|
| 2007 | Current assets / current liabilities | 2.06× |
|
| 2008 | Current assets / current liabilities | 2.3× |
|
| 2009 | Current assets / current liabilities | Not reported |
|
| 2010 | Current assets / current liabilities | Not reported |
|
Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2001 2001-01-01 – 2001-12-31 | −USD 1.96 million Exact valueExact value: -1964120 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 780,806 Exact valueExact value: 780806 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 69,071 Exact valueExact value: 69071 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 711,735 Calculation and evidence780806 − 69071 USD Exact free cash flow: 711735 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2002 2002-01-01 – 2002-12-31 | −USD 1.37 million Exact valueExact value: -1374325 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 390,307 Exact valueExact value: 390307 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 49,239 Exact valueExact value: 49239 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 341,068 Calculation and evidence390307 − 49239 USD Exact free cash flow: 341068 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2003 2003-01-01 – 2003-12-31 | −USD 1.31 million Exact valueExact value: -1314000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.86 million Exact valueExact value: 4855000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 6,000 Exact valueExact value: 6000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.85 million Calculation and evidence4855000 − 6000 USD Exact free cash flow: 4849000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2004 2004-01-01 – 2004-12-31 | USD 448,000 Exact valueExact value: 448000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.14 million Exact valueExact value: 4141000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 35,000 Exact valueExact value: 35000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.11 million Calculation and evidence4141000 − 35000 USD Exact free cash flow: 4106000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2005 2005-01-01 – 2005-12-31 | USD 4.22 million Exact valueExact value: 4216000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Exact valueExact value: 3892000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 3.89 million Calculation and evidence3892000 − 0 USD Exact free cash flow: 3892000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2006 2006-01-01 – 2006-12-31 | USD 3.15 million Exact valueExact value: 3147000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.35 million Exact valueExact value: 4345000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.35 million Calculation and evidence4345000 − 0 USD Exact free cash flow: 4345000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2007 2007-01-01 – 2007-12-31 | USD 1.96 million Exact valueExact value: 1964000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.22 million Exact valueExact value: 4221000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 29,000 Exact valueExact value: 29000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 4.19 million Calculation and evidence4221000 − 29000 USD Exact free cash flow: 4192000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2008 2008-01-01 – 2008-12-31 | USD 4.79 million Exact valueExact value: 4790000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.6 million Exact valueExact value: -1601000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.6 million Calculation and evidence-1601000 − 0 USD Exact free cash flow: -1601000 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2009 2009-01-01 – 2009-12-31 | −USD 7.66 million Exact valueExact value: -7662000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 2.45 million Exact valueExact value: 2447000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
| 2010 2010-01-01 – 2010-12-31 | −USD 2.97 million Exact valueExact value: -2973000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 908,000 Exact valueExact value: -908000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | Unavailable Not reported for this period. | Unavailable Free cash flow cannot be calculated because Capital expenditure is unavailable for this period. |
Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
60 filings · 0 latest values · 0 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0000930364, 930364, edgar:930364